Oxley Holdings Ltd
SGX:5UX
Cash Flow Statement
Cash Flow Statement
Oxley Holdings Ltd
| Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
1
|
3
|
3
|
9
|
18
|
24
|
30
|
34
|
30
|
32
|
40
|
47
|
123
|
420
|
450
|
441
|
377
|
96
|
91
|
113
|
173
|
231
|
266
|
325
|
363
|
299
|
384
|
355
|
299
|
334
|
258
|
226
|
305
|
255
|
216
|
282
|
105
|
120
|
79
|
(258)
|
(234)
|
109
|
88
|
35
|
13
|
(83)
|
(109)
|
(106)
|
(79)
|
4
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
4
|
9
|
14
|
19
|
21
|
22
|
15
|
13
|
12
|
16
|
19
|
18
|
19
|
21
|
19
|
15
|
13
|
12
|
12
|
14
|
|
| Other Non-Cash Items |
(1)
|
(1)
|
0
|
1
|
1
|
1
|
2
|
3
|
4
|
5
|
5
|
6
|
8
|
11
|
27
|
37
|
52
|
47
|
44
|
34
|
3
|
24
|
(16)
|
(65)
|
(138)
|
(146)
|
(95)
|
(46)
|
20
|
10
|
(59)
|
(48)
|
(201)
|
(167)
|
(126)
|
(241)
|
(66)
|
(77)
|
(65)
|
426
|
434
|
154
|
139
|
30
|
24
|
106
|
129
|
126
|
93
|
80
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
8
|
14
|
15
|
15
|
36
|
53
|
58
|
61
|
46
|
29
|
20
|
21
|
20
|
26
|
28
|
47
|
64
|
82
|
98
|
77
|
49
|
16
|
1
|
(1)
|
(3)
|
37
|
59
|
28
|
21
|
18
|
10
|
11
|
6
|
2
|
3
|
6
|
|
| Cash Interest Paid |
1
|
1
|
1
|
6
|
9
|
9
|
11
|
23
|
18
|
21
|
29
|
19
|
32
|
38
|
45
|
51
|
58
|
72
|
89
|
73
|
68
|
73
|
41
|
72
|
132
|
125
|
145
|
141
|
100
|
101
|
104
|
102
|
113
|
130
|
142
|
123
|
121
|
114
|
109
|
121
|
100
|
90
|
87
|
77
|
93
|
125
|
115
|
99
|
99
|
82
|
|
| Change in Working Capital |
(80)
|
(184)
|
(303)
|
(539)
|
(576)
|
(463)
|
(412)
|
(210)
|
(311)
|
(279)
|
(356)
|
(597)
|
(419)
|
(512)
|
(666)
|
(461)
|
(467)
|
(355)
|
(139)
|
(123)
|
(186)
|
(199)
|
(23)
|
33
|
103
|
190
|
304
|
177
|
141
|
33
|
(9)
|
39
|
(3)
|
(354)
|
(585)
|
(479)
|
(380)
|
(90)
|
(90)
|
(145)
|
175
|
343
|
377
|
166
|
124
|
627
|
586
|
135
|
(9)
|
(22)
|
|
| Cash from Operating Activities |
(81)
N/A
|
(183)
-126%
|
(301)
-65%
|
(530)
-76%
|
(557)
-5%
|
(438)
+21%
|
(380)
+13%
|
(173)
+54%
|
(278)
-61%
|
(242)
+13%
|
(310)
-28%
|
(544)
-75%
|
(289)
+47%
|
(81)
+72%
|
(190)
-134%
|
17
N/A
|
(38)
N/A
|
(212)
-462%
|
(4)
+98%
|
25
N/A
|
(10)
N/A
|
57
N/A
|
228
+302%
|
294
+29%
|
329
+12%
|
344
+5%
|
594
+73%
|
487
-18%
|
461
-5%
|
378
-18%
|
193
-49%
|
226
+17%
|
115
-49%
|
(247)
N/A
|
(473)
-92%
|
(417)
+12%
|
(325)
+22%
|
(34)
+90%
|
(64)
-89%
|
39
N/A
|
394
+913%
|
624
+58%
|
622
0%
|
252
-59%
|
181
-28%
|
665
+268%
|
619
-7%
|
167
-73%
|
17
-90%
|
76
+349%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(6)
|
(6)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(20)
|
(20)
|
(20)
|
(20)
|
(33)
|
(53)
|
(87)
|
(121)
|
(124)
|
(137)
|
(103)
|
(70)
|
(31)
|
2
|
1
|
(46)
|
(50)
|
(50)
|
(53)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(8)
|
|
| Other Items |
7
|
(5)
|
(12)
|
(12)
|
(12)
|
0
|
0
|
0
|
(1)
|
(1)
|
(57)
|
(57)
|
(65)
|
(407)
|
(363)
|
(491)
|
(505)
|
(179)
|
(187)
|
(82)
|
(48)
|
(151)
|
(129)
|
(85)
|
(87)
|
29
|
(9)
|
(49)
|
(67)
|
(337)
|
(354)
|
(1 191)
|
(1 123)
|
(870)
|
(751)
|
73
|
172
|
183
|
640
|
655
|
131
|
(43)
|
(58)
|
(21)
|
48
|
91
|
164
|
228
|
140
|
67
|
|
| Cash from Investing Activities |
1
N/A
|
(11)
N/A
|
(12)
-13%
|
(12)
N/A
|
(12)
+2%
|
(0)
+99%
|
0
N/A
|
0
N/A
|
(1)
N/A
|
(1)
N/A
|
(57)
-11 340%
|
(57)
N/A
|
(65)
-14%
|
(407)
-526%
|
(363)
+11%
|
(492)
-36%
|
(506)
-3%
|
(180)
+64%
|
(188)
-4%
|
(83)
+56%
|
(67)
+19%
|
(171)
-154%
|
(149)
+13%
|
(105)
+30%
|
(120)
-15%
|
(24)
+80%
|
(96)
-306%
|
(171)
-78%
|
(191)
-12%
|
(474)
-148%
|
(458)
+4%
|
(1 261)
-176%
|
(1 154)
+8%
|
(868)
+25%
|
(750)
+14%
|
27
N/A
|
121
+343%
|
133
+9%
|
588
+343%
|
651
+11%
|
128
-80%
|
(45)
N/A
|
(59)
-31%
|
(22)
+62%
|
47
N/A
|
91
+94%
|
164
+80%
|
227
+39%
|
139
-39%
|
58
-58%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
6
|
6
|
89
|
87
|
83
|
0
|
0
|
0
|
0
|
0
|
45
|
45
|
45
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(8)
|
(9)
|
(10)
|
(2)
|
(2)
|
(0)
|
13
|
93
|
91
|
89
|
76
|
(4)
|
0
|
1
|
1
|
(4)
|
0
|
0
|
0
|
(0)
|
(3)
|
(5)
|
(4)
|
(3)
|
(2)
|
(1)
|
|
| Net Issuance of Debt |
64
|
117
|
252
|
447
|
524
|
434
|
379
|
234
|
357
|
303
|
397
|
667
|
583
|
968
|
895
|
819
|
696
|
401
|
381
|
99
|
137
|
88
|
187
|
127
|
225
|
31
|
(325)
|
(287)
|
(195)
|
184
|
269
|
1 106
|
1 002
|
1 175
|
1 305
|
616
|
567
|
263
|
(322)
|
(640)
|
(500)
|
(596)
|
(436)
|
(214)
|
(175)
|
(637)
|
(760)
|
(283)
|
(52)
|
(134)
|
|
| Cash Paid for Dividends |
(1)
|
0
|
(1)
|
(1)
|
0
|
0
|
(8)
|
(8)
|
(8)
|
0
|
(7)
|
(13)
|
(16)
|
0
|
(27)
|
(109)
|
(115)
|
0
|
(103)
|
(14)
|
(5)
|
0
|
(27)
|
(49)
|
(61)
|
0
|
(41)
|
(34)
|
(31)
|
0
|
(44)
|
(29)
|
(50)
|
(50)
|
(37)
|
(37)
|
(11)
|
0
|
(8)
|
(17)
|
(12)
|
(59)
|
(69)
|
(10)
|
(0)
|
(3)
|
0
|
0
|
0
|
0
|
|
| Other |
22
|
87
|
40
|
56
|
62
|
(10)
|
22
|
(2)
|
22
|
24
|
5
|
(0)
|
(27)
|
(34)
|
(32)
|
(92)
|
(114)
|
(142)
|
(177)
|
(108)
|
(70)
|
(63)
|
(7)
|
(57)
|
(143)
|
(191)
|
(247)
|
(201)
|
(183)
|
(135)
|
(144)
|
(157)
|
(164)
|
(166)
|
(145)
|
(132)
|
(217)
|
(217)
|
(203)
|
(105)
|
(49)
|
(56)
|
(80)
|
(56)
|
(84)
|
(132)
|
(123)
|
(103)
|
(100)
|
(83)
|
|
| Cash from Financing Activities |
92
N/A
|
209
+127%
|
381
+82%
|
589
+55%
|
669
+14%
|
507
-24%
|
393
-23%
|
223
-43%
|
371
+66%
|
319
-14%
|
440
+38%
|
699
+59%
|
585
-16%
|
964
+65%
|
837
-13%
|
618
-26%
|
467
-24%
|
144
-69%
|
101
-29%
|
(23)
N/A
|
62
N/A
|
19
-69%
|
154
+701%
|
13
-91%
|
14
+5%
|
(230)
N/A
|
(623)
-171%
|
(524)
+16%
|
(410)
+22%
|
18
N/A
|
94
+414%
|
1 013
+976%
|
879
-13%
|
1 049
+19%
|
1 199
+14%
|
443
-63%
|
339
-24%
|
36
-89%
|
(532)
N/A
|
(766)
-44%
|
(566)
+26%
|
(711)
-26%
|
(585)
+18%
|
(281)
+52%
|
(262)
+7%
|
(777)
-197%
|
(890)
-15%
|
(389)
+56%
|
(153)
+61%
|
(218)
-42%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
(2)
|
(4)
|
(15)
|
(17)
|
(12)
|
(11)
|
2
|
7
|
3
|
5
|
2
|
(2)
|
0
|
(2)
|
(2)
|
0
|
(2)
|
1
|
2
|
(0)
|
(2)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
|
| Net Change in Cash |
12
N/A
|
16
+25%
|
68
+340%
|
47
-30%
|
100
+111%
|
69
-31%
|
13
-81%
|
50
+287%
|
93
+84%
|
76
-18%
|
73
-5%
|
98
+35%
|
231
+136%
|
476
+105%
|
284
-40%
|
143
-50%
|
(77)
N/A
|
(249)
-226%
|
(92)
+63%
|
(83)
+10%
|
(16)
+81%
|
(95)
-498%
|
231
N/A
|
198
-14%
|
207
+5%
|
74
-64%
|
(137)
N/A
|
(218)
-59%
|
(138)
+37%
|
(71)
+48%
|
(168)
-135%
|
(18)
+89%
|
(159)
-776%
|
(68)
+57%
|
(24)
+65%
|
52
N/A
|
133
+158%
|
136
+2%
|
(11)
N/A
|
(75)
-606%
|
(42)
+45%
|
(133)
-217%
|
(23)
+82%
|
(51)
-118%
|
(34)
+33%
|
(21)
+39%
|
(107)
-410%
|
6
N/A
|
2
-65%
|
(84)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(87)
N/A
|
(189)
-117%
|
(301)
-59%
|
(530)
-76%
|
(557)
-5%
|
(438)
+21%
|
(380)
+13%
|
(173)
+54%
|
(278)
-61%
|
(242)
+13%
|
(310)
-28%
|
(544)
-75%
|
(289)
+47%
|
(81)
+72%
|
(190)
-135%
|
16
N/A
|
(39)
N/A
|
(213)
-444%
|
(5)
+98%
|
24
N/A
|
(30)
N/A
|
37
N/A
|
208
+461%
|
274
+32%
|
296
+8%
|
291
-1%
|
507
+74%
|
366
-28%
|
337
-8%
|
241
-29%
|
90
-63%
|
156
+73%
|
84
-46%
|
(245)
N/A
|
(472)
-93%
|
(463)
+2%
|
(375)
+19%
|
(84)
+78%
|
(117)
-39%
|
34
N/A
|
391
+1 036%
|
621
+59%
|
621
0%
|
251
-60%
|
180
-28%
|
664
+270%
|
618
-7%
|
167
-73%
|
16
-90%
|
67
+314%
|
|